| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 590.00 | 1 590.00 | | 1 590.00 |
AH Goodwill | 68 602.00 | | 68 602.00 | 68 602.00 |
AR Technical installations, industrial equipment and tools | 16 997.00 | 12 396.00 | 4 601.00 | 16 997.00 |
AT Other tangible assets | 50 100.00 | 43 360.00 | 6 740.00 | 50 100.00 |
BH Other financial assets | 178 216.00 | | 178 216.00 | 178 216.00 |
BJ TOTAL (I) | 315 505.00 | 57 346.00 | 258 159.00 | 315 505.00 |
BN Goods in progress | 178 833.00 | | 178 833.00 | 178 833.00 |
BT Goods | 14 545.00 | | 14 545.00 | 14 545.00 |
BX Customers and related accounts | 189 866.00 | | 189 866.00 | 189 866.00 |
BZ Other receivables | 39 721.00 | | 39 721.00 | 39 721.00 |
CF Cash and cash equivalents | 1 019 024.00 | | 1 019 024.00 | 1 019 024.00 |
CH Prepaid expenses | 28 328.00 | | 28 328.00 | 28 328.00 |
CJ TOTAL (II) | 1 470 317.00 | | 1 470 317.00 | 1 470 317.00 |
CO Grand total (0 to V) | 1 785 822.00 | 57 346.00 | 1 728 476.00 | 1 785 822.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 700.00 | 52 700.00 | | 52 700.00 |
DD Legal reserve (1) | 5 270.00 | 5 270.00 | | 5 270.00 |
DG Other reserves | 60 334.00 | 60 334.00 | | 60 334.00 |
DH Retained earnings | 642 158.00 | 933 684.00 | | 642 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 316.00 | 4 474.00 | | 137 316.00 |
DL TOTAL (I) | 897 778.00 | 1 056 463.00 | | 897 778.00 |
DP Provisions for Risks | 125 000.00 | | | 125 000.00 |
DR TOTAL (IV) | 125 000.00 | | | 125 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 912.00 | | | 51 912.00 |
DX Trade payables and related accounts | 381 532.00 | 280 359.00 | | 381 532.00 |
DY Tax and social security liabilities | 221 212.00 | 276 319.00 | | 221 212.00 |
EA Other liabilities | 51 043.00 | 26 966.00 | | 51 043.00 |
EC TOTAL (IV) | 705 698.00 | 583 644.00 | | 705 698.00 |
EE Grand total (I to V) | 1 728 476.00 | 1 640 107.00 | | 1 728 476.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 569 411.00 | | 3 569 411.00 | 3 569 411.00 |
FJ Net sales | 3 569 411.00 | | 3 569 411.00 | 3 569 411.00 |
FM Inventory production | | | -41 432.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 087.00 | |
FQ Other income | | | 1 252.00 | |
FR Total operating income (I) | | | 3 532 318.00 | |
FS Purchases of goods (including customs duties) | | | 906 106.00 | |
FW Other purchases and external expenses | | | 1 264 913.00 | |
FX Taxes, duties, and similar payments | | | 24 366.00 | |
FY Salaries and Wages | | | 747 050.00 | |
FZ Social Security Contributions | | | 281 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 202.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 125 000.00 | |
GE Other Expenses | | | 4 122.00 | |
GF Total Operating Expenses (II) | | | 3 357 943.00 | |
GG - OPERATING RESULT (I - II) | | | 174 375.00 | |
GL Other interest and similar income | | | 3 028.00 | |
GP Total financial income (V) | | | 3 028.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 300.00 | | | 8 300.00 |
HD Total exceptional income (VII) | 8 300.00 | | | 8 300.00 |
HE Exceptional expenses on management operations | 2 369.00 | 3 509.00 | | 2 369.00 |
HH Total exceptional expenses (VIII) | 2 369.00 | 3 509.00 | | 2 369.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 931.00 | -3 509.00 | | 5 931.00 |
HK Income tax | 46 019.00 | 2 269.00 | | 46 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 543 646.00 | 2 734 251.00 | | 3 543 646.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 406 331.00 | 2 729 777.00 | | 3 406 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 316.00 | 4 474.00 | | 137 316.00 |
HP References: Equipment leasing | 70 782.00 | 66 492.00 | | 70 782.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 167 774.00 | | 147 731.00 | 167 774.00 |
I3 DECREASES Total Financial Fixed Assets | | | 178 216.00 | |
I4 DECREASES Grand Total | | | 315 505.00 | |
IO DECREASES Total including other intangible assets | | | 70 192.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 097.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 192.00 | | | 70 192.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 065.00 | | 6 032.00 | 61 065.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 517.00 | | 141 699.00 | 36 517.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 144.00 | 5 202.00 | | 52 144.00 |
PE DEPRECIATION Total including other intangible assets | 1 590.00 | | | 1 590.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 554.00 | 5 202.00 | | 50 554.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4N Provisions for fines and penalties | | | | |
5Z Total provisions for risks and expenses | | 125 000.00 | | |
6T Receivables | 2 697.00 | | 2 697.00 | 2 697.00 |
7B Total provisions for depreciation | 2 697.00 | | 2 697.00 | 2 697.00 |
7C Grand total | 2 697.00 | 125 000.00 | 2 697.00 | 2 697.00 |
UE of which provisions and reversals: - Operating | | 125 000.00 | 2 697.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 381 532.00 | 381 532.00 | | 381 532.00 |
8C Staff and Related Accounts | 11 704.00 | 11 704.00 | | 11 704.00 |
8D Social Security and Other Social Organizations | 70 107.00 | 70 107.00 | | 70 107.00 |
8E Income Taxes | 5 885.00 | 5 885.00 | | 5 885.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51 043.00 | 51 043.00 | | 51 043.00 |
UT Other financial assets | 178 216.00 | | 178 216.00 | 178 216.00 |
UX Other trade receivables | 189 866.00 | 189 866.00 | | 189 866.00 |
UY Staff and related accounts | 9 267.00 | 9 267.00 | | 9 267.00 |
VB VAT | 28 568.00 | 28 568.00 | | 28 568.00 |
VI Group and Associates | 51 912.00 | 51 912.00 | | 51 912.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 546.00 | 8 546.00 | | 8 546.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 886.00 | 1 886.00 | | 1 886.00 |
VS Prepaid expenses | 28 328.00 | 28 328.00 | | 28 328.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 436 132.00 | 257 916.00 | 178 216.00 | 436 132.00 |
VW VAT | 124 970.00 | 124 970.00 | | 124 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 705 698.00 | 705 698.00 | | 705 698.00 |
